Olvi Oyj
LSE:0FHS
Cash Flow Statement
Cash Flow Statement
Olvi Oyj
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
6
|
6
|
5
|
6
|
7
|
8
|
8
|
4
|
4
|
2
|
4
|
10
|
11
|
13
|
15
|
15
|
16
|
18
|
18
|
19
|
19
|
18
|
15
|
13
|
13
|
16
|
20
|
23
|
22
|
22
|
25
|
25
|
26
|
20
|
15
|
13
|
13
|
20
|
23
|
26
|
28
|
31
|
33
|
34
|
33
|
31
|
34
|
33
|
32
|
29
|
21
|
22
|
24
|
27
|
33
|
33
|
36
|
38
|
37
|
36
|
36
|
37
|
40
|
41
|
41
|
39
|
40
|
42
|
43
|
44
|
45
|
41
|
42
|
43
|
46
|
48
|
0
|
0
|
0
|
8
|
(0)
|
23
|
40
|
38
|
55
|
55
|
61
|
62
|
63
|
58
|
55
|
|
| Depreciation & Amortization |
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
25
|
6
|
13
|
20
|
27
|
27
|
26
|
25
|
65
|
65
|
64
|
65
|
25
|
24
|
26
|
26
|
26
|
26
|
26
|
27
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
2
|
14
|
14
|
13
|
2
|
12
|
11
|
12
|
3
|
16
|
17
|
18
|
(1)
|
15
|
15
|
16
|
0
|
16
|
16
|
16
|
1
|
16
|
16
|
17
|
3
|
18
|
18
|
21
|
1
|
24
|
25
|
23
|
1
|
21
|
21
|
21
|
1
|
32
|
39
|
41
|
2
|
32
|
26
|
25
|
3
|
23
|
23
|
26
|
11
|
13
|
12
|
12
|
12
|
9
|
11
|
8
|
7
|
26
|
30
|
30
|
30
|
31
|
30
|
31
|
10
|
10
|
14
|
13
|
11
|
13
|
13
|
14
|
17
|
8
|
2
|
(5)
|
10
|
13
|
22
|
32
|
15
|
16
|
8
|
1
|
12
|
9
|
9
|
10
|
18
|
18
|
20
|
20
|
|
| Cash Taxes Paid |
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
16
|
0
|
0
|
10
|
18
|
20
|
22
|
21
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
3
|
3
|
5
|
2
|
3
|
1
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Change in Working Capital |
(3)
|
(2)
|
(6)
|
(6)
|
(8)
|
(8)
|
(3)
|
(8)
|
(5)
|
(3)
|
(4)
|
(5)
|
2
|
(6)
|
(3)
|
(2)
|
(2)
|
(7)
|
(11)
|
(7)
|
(4)
|
(4)
|
(10)
|
(12)
|
(9)
|
(9)
|
(0)
|
(5)
|
(6)
|
(11)
|
(11)
|
(10)
|
(3)
|
(9)
|
(14)
|
(16)
|
2
|
(8)
|
(14)
|
(9)
|
(9)
|
(17)
|
(6)
|
(10)
|
(1)
|
(12)
|
(10)
|
(8)
|
(12)
|
(9)
|
(13)
|
(7)
|
11
|
17
|
26
|
14
|
3
|
(3)
|
(16)
|
(3)
|
(9)
|
(13)
|
5
|
(11)
|
(9)
|
(9)
|
(11)
|
(9)
|
(10)
|
(0)
|
(4)
|
1
|
(16)
|
43
|
44
|
42
|
4
|
(26)
|
(15)
|
2
|
(19)
|
(28)
|
(54)
|
(84)
|
(47)
|
(40)
|
(36)
|
(15)
|
(20)
|
(33)
|
(31)
|
(18)
|
|
| Cash from Operating Activities |
17
N/A
|
18
+6%
|
14
-21%
|
12
-11%
|
12
-4%
|
12
-3%
|
16
+39%
|
12
-23%
|
14
+15%
|
17
+20%
|
16
-4%
|
17
+4%
|
23
+34%
|
19
-15%
|
25
+29%
|
28
+14%
|
24
-15%
|
25
+3%
|
23
-7%
|
27
+16%
|
28
+5%
|
30
+7%
|
24
-21%
|
20
-17%
|
21
+5%
|
22
+6%
|
34
+57%
|
36
+6%
|
35
-2%
|
35
-2%
|
36
+4%
|
39
+6%
|
42
+9%
|
38
-10%
|
27
-28%
|
20
-27%
|
34
+74%
|
36
+5%
|
44
+22%
|
54
+22%
|
40
-26%
|
44
+8%
|
50
+15%
|
49
-2%
|
50
+2%
|
43
-14%
|
44
+3%
|
52
+18%
|
46
-11%
|
50
+9%
|
43
-15%
|
41
-5%
|
62
+52%
|
66
+7%
|
81
+22%
|
71
-12%
|
61
-14%
|
58
-6%
|
52
-11%
|
64
+24%
|
57
-11%
|
54
-5%
|
72
+32%
|
61
-15%
|
63
+4%
|
63
+0%
|
62
-2%
|
64
+4%
|
67
+5%
|
55
-18%
|
53
-5%
|
60
+14%
|
66
+9%
|
100
+53%
|
102
+1%
|
102
+1%
|
90
-12%
|
55
-38%
|
60
+8%
|
65
+8%
|
67
+4%
|
53
-21%
|
41
-23%
|
22
-47%
|
28
+27%
|
47
+70%
|
54
+14%
|
82
+52%
|
86
+5%
|
74
-14%
|
73
-2%
|
84
+15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(13)
|
(7)
|
0
|
(17)
|
(14)
|
(19)
|
0
|
(26)
|
(22)
|
(27)
|
(33)
|
(19)
|
(25)
|
(29)
|
(34)
|
(37)
|
(31)
|
(26)
|
(20)
|
(16)
|
(18)
|
(19)
|
(18)
|
(17)
|
(18)
|
(21)
|
(24)
|
(28)
|
(34)
|
(36)
|
(38)
|
(35)
|
(24)
|
(20)
|
(16)
|
(20)
|
(32)
|
(37)
|
(42)
|
(47)
|
(44)
|
(39)
|
(38)
|
(31)
|
(25)
|
(24)
|
(21)
|
(19)
|
(19)
|
(18)
|
(16)
|
(17)
|
(22)
|
(25)
|
(28)
|
(30)
|
(32)
|
(31)
|
(34)
|
(32)
|
(31)
|
(32)
|
(32)
|
(34)
|
(32)
|
(32)
|
(30)
|
(30)
|
(31)
|
(32)
|
(31)
|
(33)
|
(37)
|
(36)
|
(34)
|
(29)
|
(26)
|
(24)
|
(26)
|
(34)
|
(39)
|
(45)
|
(47)
|
(54)
|
|
| Other Items |
1
|
(10)
|
(8)
|
(7)
|
(4)
|
(12)
|
(13)
|
(14)
|
1
|
(9)
|
(17)
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
3
|
2
|
4
|
(3)
|
(4)
|
(5)
|
(8)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
(11)
|
(14)
|
(14)
|
(14)
|
(1)
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
(0)
|
(10)
|
(10)
|
(12)
|
(10)
|
(1)
|
0
|
1
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
0
|
1
|
|
| Cash from Investing Activities |
(12)
N/A
|
(10)
+16%
|
(8)
+15%
|
(7)
+11%
|
(12)
-61%
|
(12)
-4%
|
(13)
-9%
|
(14)
-7%
|
(12)
+16%
|
(15)
-28%
|
(17)
-8%
|
(14)
+16%
|
(14)
+1%
|
(13)
+9%
|
(15)
-20%
|
(20)
-34%
|
(22)
-8%
|
(21)
+2%
|
(20)
+6%
|
(19)
+5%
|
(25)
-30%
|
(28)
-14%
|
(33)
-18%
|
(37)
-10%
|
(32)
+13%
|
(27)
+14%
|
(21)
+22%
|
(18)
+16%
|
(17)
+3%
|
(21)
-21%
|
(18)
+15%
|
(17)
+6%
|
(18)
-6%
|
(18)
-1%
|
(22)
-22%
|
(23)
-6%
|
(37)
-56%
|
(40)
-9%
|
(43)
-9%
|
(43)
+0%
|
(24)
+44%
|
(20)
+18%
|
(15)
+23%
|
(20)
-29%
|
(32)
-61%
|
(37)
-16%
|
(43)
-16%
|
(46)
-9%
|
(44)
+5%
|
(39)
+12%
|
(38)
+3%
|
(31)
+18%
|
(25)
+19%
|
(23)
+7%
|
(20)
+14%
|
(19)
+5%
|
(18)
+6%
|
(17)
+3%
|
(16)
+7%
|
(16)
0%
|
(21)
-29%
|
(24)
-13%
|
(40)
-69%
|
(43)
-9%
|
(47)
-8%
|
(45)
+3%
|
(34)
+25%
|
(31)
+9%
|
(30)
+4%
|
(31)
-3%
|
(31)
-1%
|
(32)
-4%
|
(30)
+7%
|
(30)
0%
|
(31)
-3%
|
(40)
-30%
|
(41)
-3%
|
(43)
-5%
|
(41)
+5%
|
(34)
+18%
|
(37)
-9%
|
(35)
+5%
|
(33)
+5%
|
(29)
+13%
|
(28)
+4%
|
(26)
+7%
|
(28)
-9%
|
(36)
-28%
|
(39)
-8%
|
(44)
-15%
|
(47)
-5%
|
(53)
-14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
2
|
11
|
(1)
|
(5)
|
(4)
|
(8)
|
(5)
|
(2)
|
1
|
5
|
2
|
6
|
5
|
18
|
25
|
31
|
33
|
(3)
|
(7)
|
(20)
|
(22)
|
(5)
|
(15)
|
(16)
|
(9)
|
(3)
|
12
|
13
|
11
|
11
|
1
|
(3)
|
(12)
|
(19)
|
(15)
|
(6)
|
4
|
12
|
10
|
8
|
4
|
7
|
3
|
(15)
|
(28)
|
(37)
|
(34)
|
(21)
|
(18)
|
(25)
|
(14)
|
(11)
|
(10)
|
3
|
(8)
|
(8)
|
(6)
|
(19)
|
(7)
|
(4)
|
5
|
(2)
|
(2)
|
(1)
|
(11)
|
(2)
|
(2)
|
(11)
|
(7)
|
(4)
|
(7)
|
(0)
|
(5)
|
(6)
|
(4)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
12
|
9
|
12
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
0
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(9)
|
(18)
|
(19)
|
0
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(27)
|
|
| Other |
0
|
(5)
|
(2)
|
(1)
|
1
|
4
|
2
|
4
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(5)
N/A
|
(7)
-38%
|
(5)
+29%
|
(4)
+28%
|
(0)
+93%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-93%
|
1
N/A
|
(3)
N/A
|
(7)
-123%
|
(6)
+13%
|
(12)
-99%
|
(8)
+30%
|
(6)
+23%
|
(3)
+47%
|
(2)
+38%
|
(5)
-151%
|
(1)
+84%
|
(2)
-173%
|
9
N/A
|
16
+73%
|
23
+40%
|
24
+7%
|
(8)
N/A
|
(13)
-60%
|
(25)
-94%
|
(27)
-8%
|
(13)
+52%
|
(23)
-74%
|
(25)
-8%
|
(17)
+32%
|
(13)
+21%
|
2
N/A
|
3
+56%
|
1
-63%
|
1
-38%
|
(9)
N/A
|
(14)
-50%
|
(22)
-57%
|
(30)
-36%
|
(26)
+14%
|
(16)
+38%
|
(6)
+60%
|
(2)
+70%
|
(3)
-74%
|
(5)
-62%
|
(10)
-83%
|
(7)
+34%
|
(10)
-60%
|
(28)
-172%
|
(41)
-45%
|
(52)
-25%
|
(49)
+5%
|
(36)
+27%
|
(33)
+9%
|
(41)
-25%
|
(30)
+27%
|
(27)
+9%
|
(26)
+4%
|
(14)
+44%
|
(25)
-74%
|
(26)
-4%
|
(24)
+8%
|
(28)
-16%
|
(24)
+13%
|
(22)
+8%
|
(14)
+38%
|
(22)
-55%
|
(22)
-4%
|
(23)
-4%
|
(34)
-46%
|
(26)
+25%
|
(26)
0%
|
(35)
-36%
|
(29)
+16%
|
(29)
+1%
|
(33)
-12%
|
(26)
+20%
|
(31)
-19%
|
(31)
0%
|
(30)
+3%
|
(28)
+9%
|
(28)
-1%
|
(26)
+5%
|
(28)
-7%
|
(27)
+3%
|
(13)
+51%
|
(17)
-26%
|
(15)
+12%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
2
|
(2)
|
(2)
|
(4)
|
(6)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
1
N/A
|
0
-31%
|
1
+229%
|
(0)
N/A
|
(0)
+19%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
2
N/A
|
1
-70%
|
(2)
N/A
|
(0)
+82%
|
(4)
-1 010%
|
(0)
+94%
|
1
N/A
|
2
+208%
|
2
-1%
|
(1)
N/A
|
(0)
+38%
|
(1)
-150%
|
11
N/A
|
19
+65%
|
5
-75%
|
5
+9%
|
(7)
N/A
|
(14)
-84%
|
5
N/A
|
(1)
N/A
|
(1)
+57%
|
3
N/A
|
(8)
N/A
|
(2)
+78%
|
(4)
-131%
|
(7)
-80%
|
(3)
+61%
|
(3)
-8%
|
2
N/A
|
1
-24%
|
4
+200%
|
3
-34%
|
2
-36%
|
(1)
N/A
|
(1)
-12%
|
2
N/A
|
(3)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+63%
|
8
N/A
|
2
-72%
|
9
+278%
|
3
-62%
|
8
+120%
|
8
+8%
|
(5)
N/A
|
18
N/A
|
8
-53%
|
3
-60%
|
17
+400%
|
(9)
N/A
|
(10)
-17%
|
(6)
+43%
|
0
N/A
|
9
+3 096%
|
15
+62%
|
10
-34%
|
(0)
N/A
|
4
N/A
|
11
+175%
|
36
+218%
|
45
+25%
|
37
-18%
|
14
-63%
|
(18)
N/A
|
(10)
+43%
|
0
N/A
|
2
+1 842%
|
(15)
N/A
|
(27)
-77%
|
(43)
-60%
|
(30)
+31%
|
(7)
+76%
|
(0)
+100%
|
18
N/A
|
19
+10%
|
17
-11%
|
8
-51%
|
16
+84%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
18
+343%
|
14
-21%
|
12
-11%
|
4
-65%
|
12
+163%
|
16
+39%
|
12
-23%
|
1
-88%
|
10
+598%
|
16
+57%
|
(1)
N/A
|
9
N/A
|
(0)
N/A
|
25
N/A
|
2
-90%
|
2
-23%
|
(2)
N/A
|
(10)
-332%
|
7
N/A
|
3
-63%
|
1
-54%
|
(10)
N/A
|
(18)
-74%
|
(10)
+44%
|
(4)
+57%
|
14
N/A
|
20
+38%
|
18
-10%
|
16
-8%
|
18
+12%
|
21
+17%
|
24
+13%
|
16
-32%
|
4
-78%
|
(8)
N/A
|
1
N/A
|
1
-32%
|
6
+1 076%
|
19
+192%
|
17
-12%
|
24
+42%
|
34
+46%
|
29
-15%
|
18
-38%
|
6
-66%
|
2
-68%
|
6
+186%
|
2
-55%
|
12
+370%
|
5
-58%
|
9
+90%
|
37
+289%
|
43
+16%
|
60
+41%
|
52
-14%
|
43
-18%
|
40
-6%
|
35
-12%
|
47
+33%
|
35
-26%
|
29
-17%
|
44
+50%
|
31
-28%
|
31
-2%
|
32
+4%
|
29
-10%
|
32
+12%
|
36
+12%
|
23
-35%
|
20
-13%
|
26
+28%
|
34
+32%
|
69
+101%
|
71
+4%
|
72
+1%
|
58
-19%
|
23
-60%
|
28
+21%
|
32
+11%
|
30
-6%
|
17
-42%
|
7
-58%
|
(7)
N/A
|
2
N/A
|
24
+893%
|
28
+18%
|
49
+72%
|
47
-4%
|
29
-37%
|
25
-13%
|
30
+17%
|
|